[PTARAS] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -35.44%
YoY- -47.66%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 328,237 406,097 179,303 117,683 189,402 171,674 248,939 4.71%
PBT 45,569 54,838 23,582 18,134 41,846 44,965 74,665 -7.89%
Tax -9,284 -4,162 -9,097 -832 -8,791 -10,475 -18,015 -10.45%
NP 36,285 50,676 14,485 17,302 33,055 34,490 56,650 -7.14%
-
NP to SH 36,285 50,676 14,485 17,302 33,055 34,490 56,650 -7.14%
-
Tax Rate 20.37% 7.59% 38.58% 4.59% 21.01% 23.30% 24.13% -
Total Cost 291,952 355,421 164,818 100,381 156,347 137,184 192,289 7.20%
-
Net Worth 346,657 328,412 298,556 329,980 337,929 327,448 324,401 1.11%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 16,586 33,172 33,031 32,636 32,200 28,963 24,026 -5.98%
Div Payout % 45.71% 65.46% 228.04% 188.63% 97.42% 83.98% 42.41% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 346,657 328,412 298,556 329,980 337,929 327,448 324,401 1.11%
NOSH 165,864 165,864 165,864 165,106 164,043 158,187 161,393 0.45%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.05% 12.48% 8.08% 14.70% 17.45% 20.09% 22.76% -
ROE 10.47% 15.43% 4.85% 5.24% 9.78% 10.53% 17.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 197.89 244.84 108.10 71.33 115.46 108.53 154.24 4.23%
EPS 21.88 30.55 8.73 10.49 20.15 21.80 35.10 -7.56%
DPS 10.00 20.00 20.00 19.78 19.63 18.31 15.00 -6.52%
NAPS 2.09 1.98 1.80 2.00 2.06 2.07 2.01 0.65%
Adjusted Per Share Value based on latest NOSH - 165,106
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 200.30 247.81 109.41 71.81 115.58 104.76 151.91 4.71%
EPS 22.14 30.92 8.84 10.56 20.17 21.05 34.57 -7.15%
DPS 10.12 20.24 20.16 19.92 19.65 17.67 14.66 -5.98%
NAPS 2.1154 2.004 1.8219 2.0136 2.0621 1.9982 1.9796 1.11%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.70 3.00 2.23 3.72 3.52 3.30 3.73 -
P/RPS 1.36 1.23 2.06 5.22 3.05 3.04 2.42 -9.14%
P/EPS 12.34 9.82 25.54 35.47 17.47 15.14 10.63 2.51%
EY 8.10 10.18 3.92 2.82 5.72 6.61 9.41 -2.46%
DY 3.70 6.67 8.97 5.32 5.58 5.55 4.02 -1.37%
P/NAPS 1.29 1.52 1.24 1.86 1.71 1.59 1.86 -5.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 21/02/20 22/02/19 23/02/18 17/02/17 22/02/16 24/02/15 -
Price 2.71 3.05 2.29 3.75 3.52 3.39 4.36 -
P/RPS 1.37 1.25 2.12 5.26 3.05 3.12 2.83 -11.37%
P/EPS 12.39 9.98 26.22 35.76 17.47 15.55 12.42 -0.04%
EY 8.07 10.02 3.81 2.80 5.72 6.43 8.05 0.04%
DY 3.69 6.56 8.73 5.27 5.58 5.40 3.44 1.17%
P/NAPS 1.30 1.54 1.27 1.88 1.71 1.64 2.17 -8.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment